Flat
E14
1 bed
1 bath
Heritage Tower, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-266
↘ -1%After 5 Years
Change In Property Value
£10,323
↗ 10%After 5 Years
Return On Investment
32%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,396 | £6,492 | £6,654 | £6,821 | £7,025 | £33,388 |
| Total Expenses | £6,607 | £6,663 | £6,722 | £6,782 | £6,846 | £33,620 |
| Profit Before Tax | £-211 | £-171 | £-68 | £38 | £180 | £-232 |
| Profit After Tax | £-211 | £-171 | £-68 | £38 | £146 | £-266 |
| Change In Property Value | £1 | £1 | £2,000 | £3,570 | £4,751 | £10,323 |
| Net Return | £-210 | £-170 | £1,932 | £3,608 | £4,896 | £10,057 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change